NutraLabs, Inc., leased a protein analyzer to Werner Chemical, Inc., on September 30, 2018. NutraLabs manufactured...

NutraLabs, Inc., leased a protein analyzer to Werner Chemical, Inc., on September 30, 2018. NutraLabs manufactured the machine at a cost of $4.75 million. The five-year lease agreement calls for Werner to make quarterly lease payments of $401,337, payable each September 30, December 31, March 31, June 30, with the first payment at September 30, 2018. NutraLabs’ implicit interest rate is 12%.

1. Determine the price at which NutraLabs is “selling” the equipment (present value of the lease payments) at September 30, 2018.
2. What pretax amounts related to the lease would NutraLabs report in its balance sheet at December 31, 2018?
3. What pretax amounts related to the lease would NutraLabs report in its income statement for the year ended December 31, 2018?
4. What pretax amounts related to the lease would NutraLabs report in its statement of cash flows for the year ended December 31, 2018?

Solutions

Expert Solution

1. Determine the price at which NutraLabs is “selling” the equipment (present value of the lease payments) at September 30, 2018.:

PV(0.12/4,5*4,401137,,1)=$6146943

2. What pretax amounts related to the lease would NutraLabs report in its balance sheet at December 31, 2018?

Date	Payment	Interest	Principle	Balance

				6146943
Sep 30	401337	0	401337	5745606
Dec 31	401337	172368.18	228968.8	5516637
Mar 31	401337	165499.1154	235837.9	5280799
Jun 30	401337	158423.9789	242913	5037886


*Interest= 12% for 3 months on Balance as on Last quarter
*Principle= Payment-Interest
*Balance=Previous Quarter Balance-Principle

Lease Receivable	6146943
Less: 30th Sep Payment	401337
Less: 31st Dec Payment	228968.8
Lease Receivable as on 31st December	5516637	to be recorded in Balance Sheet

3. What pretax amounts related to the lease would NutraLabs report in its income statement for the year ended December 31, 2018?

Interest Revenue of $172,368 will be shown in Income statement (Working-Refer part 2 above)

4. What pretax amounts related to the lease would NutraLabs report in its statement of cash flows for the year ended December 31, 2018?

Cash Inflows from Operating Activities: (Interest Portion)= $172368

Cash Inflows from Investing Activities: (Principle Portion)=401137+228969=630306 (Refer part-2 above table)

Significant Non Cash Activity:$6146942 direct financing lease to be reported as disclosure notes to financial statements.

Hi: this is because of Round off. Giving you answer based on your working of 6150000: Hope this will help

2
	Date	Payment	Interest	Principle	Balance

					6150000
	Sep 30	401337	0	401337	5748663
	Dec 31	401337	172460	228877	5519786
	Mar 31	401337	165594	235743	5284042
	Jun 30	401337	158521	242816	5041227


	*Interest= 12% for 3 months on Balance as on Last quarter
	*Principle= Payment-Interest
	*Balance=Previous Quarter Balance-Principle

	Lease Receivable	6150000
	Less: 30th Sep Payment	401337
	Less: 31st Dec Payment	228877
	Lease Receivable as on 31st December	5519786	to be recorded in Balance Sheet


	3. What pretax amounts related to the lease would NutraLabs report in its income statement for the year ended December 31, 2018?

	Interest Revenue of $172,460 will be shown in Income statement (Working-Refer part 2 above)

	4. What pretax amounts related to the lease would NutraLabs report in its statement of cash flows for the year ended December 31, 2018?

	Cash Inflows from Operating Activities: (Interest Portion)= $172460

	Cash Inflows from Investing Activities: (Principle Portion)=401137+228877=630214 (Refer part-2 above table)

	Significant Non Cash Activity:$6150000 direct financing lease to be reported as disclosure notes to financial statements.

ekkarill92 answered 10 months ago

Next > < Previous

Related Solutions

Abbott Equipment leased a protein analyzer to Werner Chemical, Inc. on September 30, 2018. Abbott purchased...

Abbott Equipment leased a protein analyzer to Werner Chemical, Inc. on September 30, 2018. Abbott purchased the machine from NutraLabs, Inc., at a cost of $6.35 million. The five-year lease agreement calls for Werner to make quarterly lease payments of $414,389, payable each September 30, December 31, March 31, June 30, with the first payment at September 30, 2018. Abbot's implicit interest rate is 16%. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1...

Werner Chemical, Inc., leased a protein analyzer on September 30, 2018. The five-year lease agreement calls...

Werner Chemical, Inc., leased a protein analyzer on September 30, 2018. The five-year lease agreement calls for Werner to make quarterly lease payments of $417,651, payable each September 30, December 31, March 31, June 30, with the first payment at September 30, 2018. Werner's incremental borrowing rate is 12%. Amortization is recorded on a straightline basis at the end of each fiscal year. The useful life of the equipment is five years. (FV of $1, PV of $1, FVA of...

Abbott Equipment leased a protein analyzer to Werner Chemical, Inc., on September 30, 2021. Abbott purchased...

Abbott Equipment leased a protein analyzer to Werner Chemical, Inc., on September 30, 2021. Abbott purchased the machine from NutraLabs, Inc., at a cost of $6.1 million. The five-year lease agreement calls for Werner to make quarterly lease payments of $365,741, payable each September 30, December 31, March 31, and June 30, with the first payment at September 30, 2021. Abbott's implicit interest rate is 8%. The useful life of the equipment is five years. (FV of $1, PV of...

Abbott Equipment leased a protein analyzer to Werner Chemical, Inc., on September 30, 2021. Abbott purchased...

Werner Chemical, Inc., leased a protein analyzer on September 30, 2021. The five-year lease agreement calls...

Werner Chemical, Inc., leased a protein analyzer on September 30, 2021. The five-year lease agreement calls for Werner to make quarterly lease payments of $349,133, payable each September 30, December 31, March 31, and June 30, with the first payment at September 30, 2021. Werner's incremental borrowing rate is 8%. Amortization is recorded on a straight-line basis at the end of each fiscal year. The useful life of the equipment is five years. (FV of $1, PV of $1, FVA...

Abbott Equipment leased a protein analyzer to Werner Chemical Inc. on September 30,2018. Abbott purchased the...

Abbott Equipment leased a protein analyzer to Werner Chemical Inc. on September 30,2018. Abbott purchased the machine from NutraLabs,inc. at a cost of $6.5 million. The five-year lease agreement calls for Werner to make quarterly lease payments of $424,177 payable each September 30, December 31, March 31, June 30, with the first payment at September 30h,2018. Abbott's implicit interest rate is 16%. What pretax amounts related to the lease would Abbott report in its balance sheet at December 31,2018 and...

15-28 Werner Chemical, Inc., leased a protein analyzer on September 30, 2021. The five-year lease agreement...

15-28 Werner Chemical, Inc., leased a protein analyzer on September 30, 2021. The five-year lease agreement calls for Werner to make quarterly lease payments of $349,133, payable each September 30, December 31, March 31, and June 30, with the first payment at September 30, 2021. Werner's incremental borrowing rate is 8%. Amortization is recorded on a straight-line basis at the end of each fiscal year. The useful life of the equipment is five years. (FV of $1, PV of $1,...

q.32 Wilson Foods Corporation leased a commercial food processor on September 30, 2018. The five-year finance...

q.32 Wilson Foods Corporation leased a commercial food processor on September 30, 2018. The five-year finance lease agreement calls for Wilson to make quarterly lease payments of $300,187, payable each September 30, December 31, March 31, June 30, with the first payment at September 30, 2018. Wilson’s incremental borrowing rate is 12%. Wilson records depreciation on a straight-line basis at the end of each fiscal year. Wilson recorded the lease as follows: September 30, 2018 Right-of-use asset (calculated below) 4,600,000...

On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls...

On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $478,767 over a 4-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 9.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $2.8 million. (FV of $1, PV of $1, FVA of $1,...

On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls...

On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $403,067 over a 5-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 8.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $2.9 million. (FV of $1, PV of $1, FVA of $1,...

Subjects